$37.41

+0.72 (+1.96%)

Weekly Expected Move ±9.0%

$30 $33 $36 $39 $43

NASDAQ · Industrials · Security & Protection Services · Alpha Radar Strong Sell · Power 39 · $1.3B mcap · 34M float · 1.71% daily turnover · Short 43% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NARROW EDGE

67.6 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: 59.2% · 5Y Avg: 52.8%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. NSSC has a Narrow competitive edge (67.6/100) — meaningful but not impregnable advantages over competitors. The primary source of advantage is Intangible Assets. ROIC of 59.2% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

$44

Avg Target

$44

High

Based on 8 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 8Hold: 3Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$44.25

Analysts8

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-02-02	Needham	James Ricchiuti	$37	$49	+12	+19.5%	$41.02
2025-10-17	Mizuho Securities	Peter Costa	Initiated	$48	—	+11.1%	$43.19
2025-10-10	Lake Street	—	$39	$50	+11	+17.4%	$42.58
2025-09-24	D.A. Davidson	Matt Summerville	$45	$50	+5	+15.9%	$43.15
2025-08-26	Craig-Hallum	Jeremy Hamblin	$28	$40	+12	+16.8%	$34.25
2025-08-26	Lake Street	—	$26	$39	+13	+4.8%	$37.20
2025-08-26	D.A. Davidson	—	$33	$45	+12	+21.0%	$37.20
2025-06-25	D.A. Davidson	Matt Summerville	Initiated	$33	—	+11.8%	$29.51
2025-05-05	Lake Street	Jaeson Schmidt	$30	$26	-4	+5.5%	$24.65
2025-03-21	Needham	James Ricchiuti	$57	$37	-20	+54.6%	$23.94
2025-02-04	Lake Street	Jaeson Schmidt	$32	$30	-2	+13.6%	$26.42
2025-02-04	Craig-Hallum	Jeremy Hamblin	$48	$28	-20	+6.0%	$26.42
2024-11-05	Craig-Hallum	Jeremy Hamblin	$65	$48	-17	+34.3%	$35.75
2024-09-17	New Street	Jaeson Schmidt	Initiated	$60	—	+46.6%	$40.93
2024-08-27	Needham	James Ricchiuti	$52	$57	+5	+20.3%	$47.38
2024-05-24	Craig-Hallum	Jeremy Hamblin	Initiated	$65	—	+32.4%	$49.09
2024-05-07	Needham	James Ricchiuti	$30	$52	+22	+14.8%	$45.30
2023-08-21	Needham	James Ricchiuti	Initiated	$30	—	+48.8%	$20.16
2022-08-30	Lake Street	Jaeson Schmidt	Initiated	$32	—	+9.1%	$29.34

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

A-

May 22, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. NSSC receives an overall rating of A-. Strongest factors: ROE (5/5), ROA (5/5), D/E (4/5). Areas of concern: P/E (2/5), P/B (1/5).

Rating Change History

Date	From	To
2026-05-18	B+	A-
2026-04-01	A-	B+

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 74 Grade A+

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. NSSC scores highest in Safety (100/100) and lowest in Value (47/100). An overall grade of A+ places NSSC among the highest-quality companies in its peer group.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

34.50

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✗ ✗ ✓ ✓ ✓

Beneish M-Score

-2.64

Unlikely Manipulator

Ohlson O-Score

-13.15

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 92.0/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.15x

Accruals: -3.7%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. NSSC scores 34.50, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. NSSC scores 7/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. NSSC's score of -2.64 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. NSSC's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. NSSC receives an estimated rating of AA+ (score: 92.0/100), with a deteriorating trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). NSSC's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

36.19x

PEG

-2.14x

P/S

6.78x

P/B

7.51x

P/FCF

27.91x

P/OCF

27.36x

EV/EBITDA

26.04x

EV/Revenue

7.31x

EV/EBIT

27.19x

EV/FCF

26.16x

Earnings Yield

3.17%

FCF Yield

3.58%

Shareholder Yield

2.52%

Graham Number

$11.81

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 36.2x earnings, NSSC commands a growth premium. Graham's intrinsic value formula yields $11.81 per share, 217% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.857

NI / EBT

Interest Burden

1.072

EBT / EBIT

EBIT Margin

0.269

EBIT / Rev

Asset Turnover

0.969

Rev / Assets

Equity Multiplier

1.175

Assets / Equity

ROE

28.1%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. NSSC's ROE of 28.1% is driven by Asset Turnover (0.969), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate

39.95%

Fair P/E

88.39x

Intrinsic Value

$116.71

Price/Value

0.36x

Margin of Safety

64.27%

Premium

-64.27%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with NSSC's realized 39.9% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. At an intrinsic value of $116.71, NSSC appears undervalued with a 64% margin of safety. The adjusted fair P/E of 88.4x compares to the current market P/E of 36.2x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$37.41

Median 1Y

$38.89

5th Pctile

$15.40

95th Pctile

$98.04

Ann. Volatility

55.3%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Richard L. Soloway, Chairman of the Board of Directors, CEO and Secretary	$960,920	$—	$1,734,903
Kevin S. Buchel, President & Chief Operating Officer. prior thereto from October 2021, Executive Vice President of Operations, from April 1995, Senior Vice President of Operations and Finance, and from May 1998, CFO from April 1995 to May 2025 Treasurer	$622,765	$—	$889,672
Michael Carrieri, Engineering ice President of Engineering and Chief Technology Officer (Since 2024) and prior thereto from May 2000, Senior Vice President of Engineering	$455,609	$—	$720,414
Andrew J. Vuono, Chief Financial officer (since May 2025) and Chief Accounting Officer (since June 2024)	$350,000	$—	$508,083
Stephen Spinelli, Sales r Vice President of Sales (since 2020)	$291,016	$—	$327,523

CEO Pay Ratio

44:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,734,903

Avg Employee Cost (SGA/emp): $39,764

Employees: 1,061

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

1,061

-0.8% YoY

Revenue / Employee

$171,179

Rev: $181,621,000

Profit / Employee

$40,910

NI: $43,406,000

SGA / Employee

$39,764

Avg labor cost proxy

R&D / Employee

$11,858

Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	10.8%	15.7%	21.4%	19.1%	18.0%	15.4%	11.8%	14.0%	19.0%	11.3%	15.9%	21.4%	22.4%	27.5%	27.9%	26.7%	26.1%	25.7%	26.3%	28.1%	28.13%
ROA	8.4%	11.8%	16.1%	14.4%	13.5%	12.4%	9.5%	11.3%	15.3%	9.6%	13.6%	18.2%	19.1%	23.6%	23.9%	22.8%	22.3%	21.9%	22.4%	23.9%	23.93%
ROIC	11.6%	20.1%	22.7%	19.8%	18.6%	20.7%	19.3%	22.8%	30.1%	19.9%	27.9%	37.3%	38.5%	60.3%	60.5%	57.4%	56.3%	53.6%	55.2%	59.2%	59.16%
ROCE	12.1%	14.2%	15.4%	13.5%	13.1%	12.4%	12.0%	14.1%	18.2%	10.9%	15.2%	20.3%	21.0%	29.4%	29.6%	28.1%	27.7%	26.6%	27.6%	29.7%	29.66%
Gross Margin	45.7%	42.8%	43.3%	34.3%	41.9%	44.5%	36.9%	33.9%	48.9%	29.0%	53.8%	52.6%	55.9%	55.3%	55.9%	57.0%	57.2%	52.8%	56.6%	58.6%	58.62%
Operating Margin	17.8%	16.9%	13.5%	3.8%	12.8%	19.0%	9.2%	10.2%	24.2%	3.8%	27.7%	29.0%	26.9%	27.7%	26.9%	26.0%	25.4%	23.8%	27.7%	30.6%	30.63%
Net Margin	15.4%	14.2%	25.0%	3.1%	9.1%	17.4%	7.8%	9.3%	21.9%	3.2%	25.1%	26.5%	25.4%	26.9%	25.4%	24.4%	23.0%	22.9%	24.7%	28.0%	28.03%
EBITDA Margin	19.3%	18.1%	14.9%	5.1%	14.0%	20.0%	10.4%	11.3%	25.3%	5.0%	29.0%	30.2%	28.2%	28.8%	28.2%	27.4%	26.7%	25.0%	28.9%	31.8%	31.80%
FCF Margin	19.0%	19.3%	17.5%	16.0%	9.8%	4.8%	1.0%	0.1%	5.6%	13.9%	21.5%	23.3%	24.6%	24.2%	24.1%	27.6%	28.4%	28.3%	28.6%	27.9%	27.94%
OCF Margin	19.8%	20.2%	18.6%	17.1%	11.0%	5.8%	1.9%	1.0%	7.3%	15.7%	23.2%	25.0%	25.5%	24.9%	25.0%	29.0%	29.5%	29.5%	29.4%	28.5%	28.51%
ROE 3Y Avg	snapshot only																				24.89%
ROE 5Y Avg	snapshot only																				20.67%
ROA 3Y Avg	snapshot only																				21.25%
ROIC 3Y Avg	snapshot only																				48.16%
ROIC Economic	snapshot only																				26.00%
Cash ROA	snapshot only																				27.63%
Cash ROIC	snapshot only																				73.21%
CROIC	snapshot only																				71.77%
NOPAT Margin	snapshot only																				23.03%
Pretax Margin	snapshot only																				28.82%
R&D / Revenue	snapshot only																				6.84%
SGA / Revenue	snapshot only																				22.52%
SBC / Revenue	snapshot only																				0.65%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	77.66	43.41	37.69	48.99	42.78	37.41	69.57	55.09	55.84	69.15	31.52	36.20	40.77	39.53	30.40	27.74	18.21	24.72	34.59	31.58	36.192
P/S Ratio	6.10	5.67	6.29	6.95	5.38	5.11	6.83	6.10	7.98	7.32	4.65	6.95	8.18	10.30	7.93	7.10	4.55	5.91	8.22	7.80	6.777
P/B Ratio	8.09	5.69	6.73	7.82	6.42	5.23	7.41	7.01	9.60	6.96	4.47	6.90	8.14	11.21	8.75	7.63	4.89	6.36	9.11	8.88	7.510
P/FCF	32.15	29.43	35.98	43.51	54.80	107.03	660.74	10672.83	141.73	52.63	21.67	29.80	33.26	42.59	32.95	25.69	16.05	20.87	28.76	27.91	27.911
P/OCF	30.78	28.14	33.78	40.75	48.83	87.99	357.67	606.49	109.10	46.53	20.05	27.81	32.09	41.39	31.74	24.51	15.41	20.05	27.98	27.36	27.360
EV/EBITDA	50.34	31.90	35.33	46.77	38.91	33.61	50.18	40.80	44.98	52.03	23.50	28.75	33.19	33.66	25.73	23.35	14.52	20.18	28.63	26.04	26.042
EV/Revenue	6.02	5.32	5.96	6.64	5.09	4.68	6.43	5.72	7.62	6.78	4.11	6.43	7.67	9.78	7.43	6.58	4.04	5.39	7.72	7.31	7.311
EV/EBIT	58.21	35.03	38.53	51.67	43.16	36.88	55.25	44.37	48.10	56.99	25.18	30.35	35.04	35.09	26.83	24.41	15.19	21.17	30.00	27.19	27.191
EV/FCF	31.78	27.62	34.12	41.57	51.82	98.12	621.89	10009.11	135.30	48.73	19.17	27.57	31.15	40.47	30.85	23.82	14.22	19.05	27.01	26.16	26.162
Earnings Yield	1.3%	2.3%	2.7%	2.0%	2.3%	2.7%	1.4%	1.8%	1.8%	1.4%	3.2%	2.8%	2.5%	2.5%	3.3%	3.6%	5.5%	4.0%	2.9%	3.2%	3.17%
FCF Yield	3.1%	3.4%	2.8%	2.3%	1.8%	0.9%	0.2%	0.0%	0.7%	1.9%	4.6%	3.4%	3.0%	2.3%	3.0%	3.9%	6.2%	4.8%	3.5%	3.6%	3.58%
Price/Tangible Book	snapshot only																				9.059
EV/OCF	snapshot only																				25.646
EV/Gross Profit	snapshot only																				12.997
Acquirers Multiple	snapshot only																				27.191
Shareholder Yield	snapshot only																				2.52%
Graham Number	snapshot only																				$11.81

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	4.45	4.52	4.52	4.52	4.52	6.67	6.67	6.67	6.67	7.59	7.59	7.59	7.59	6.75	6.75	6.75	6.75	6.75	6.75	6.75	6.752
Quick Ratio	2.47	2.98	2.98	2.98	2.98	4.89	4.89	4.89	4.89	6.03	6.03	6.03	6.03	5.51	5.51	5.51	5.51	5.51	5.51	5.51	5.507
Debt/Equity	0.14	0.06	0.06	0.06	0.06	0.04	0.04	0.04	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.032
Net Debt/Equity	-0.09	-0.35	-0.35	-0.35	-0.35	-0.44	-0.44	-0.44	-0.44	-0.52	-0.52	-0.52	-0.52	-0.56	-0.56	-0.56	-0.56	-0.56	-0.56	-0.56	-0.557
Debt/Assets	0.11	0.05	0.05	0.05	0.05	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.027
Debt/EBITDA	0.91	0.37	0.34	0.39	0.40	0.28	0.29	0.25	0.20	0.25	0.18	0.14	0.13	0.10	0.10	0.10	0.11	0.11	0.11	0.10	0.099
Net Debt/EBITDA	-0.59	-2.09	-1.93	-2.18	-2.24	-3.05	-3.13	-2.71	-2.14	-4.16	-3.06	-2.32	-2.24	-1.76	-1.75	-1.84	-1.86	-1.93	-1.86	-1.74	-1.741
Interest Coverage	178.24	327.08	401.28	161.38	68.15	43.81	34.09	45.02	94.05	196.35	—	—	—	—	—	—	—	—	—	—	—
Equity Multiplier	1.37	1.31	1.31	1.31	1.31	1.19	1.19	1.19	1.19	1.16	1.16	1.16	1.16	1.18	1.18	1.18	1.18	1.18	1.18	1.18	1.175
Cash Ratio	snapshot only																				4.123
Cash to Debt	snapshot only																				18.590
FCF to Debt	snapshot only																				10.058
Defensive Interval	snapshot only																				837.0 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	1.07	0.90	0.96	1.01	1.07	0.91	0.96	1.02	1.07	0.91	0.92	0.95	0.95	0.90	0.92	0.89	0.89	0.92	0.94	0.97	0.969
Inventory Turnover	1.82	1.69	1.83	1.99	2.14	2.23	2.42	2.58	2.61	3.06	2.90	2.74	2.66	2.58	2.59	2.46	2.44	2.69	2.75	2.80	2.804
Receivables Turnover	4.16	4.37	4.68	4.91	5.21	5.19	5.50	5.82	6.10	5.87	5.94	6.12	6.14	5.92	6.00	5.85	5.85	6.03	6.20	6.38	6.378
Payables Turnover	10.04	7.25	7.83	8.53	9.16	8.83	9.59	10.22	10.36	13.33	12.62	11.94	11.59	12.20	12.22	11.62	11.54	14.04	14.37	14.63	14.632
DSO	88	83	78	74	70	70	66	63	60	62	61	60	59	62	61	62	62	61	59	57	57.2 days
DIO	200	216	200	183	171	164	151	142	140	119	126	133	137	141	141	148	149	136	133	130	130.2 days
DPO	36	50	47	43	40	41	38	36	35	27	29	31	32	30	30	31	32	26	25	25	24.9 days
Cash Conversion Cycle	252	249	231	215	201	193	179	169	164	154	159	162	165	173	172	179	180	170	166	162	162.5 days
Fixed Asset Turnover	snapshot only																				13.316
Operating Cycle	snapshot only																				187.4 days
Cash Velocity	snapshot only																				1.936
Capital Intensity	snapshot only																				1.032

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	-5.9%	12.5%	24.1%	28.6%	33.6%	25.9%	24.7%	25.6%	24.1%	18.4%	13.3%	10.2%	5.5%	8.0%	8.0%	2.2%	1.9%	-1.1%	0.5%	5.9%	5.93%
Net Income	-47.3%	74.9%	1.7%	1.5%	1.1%	31.5%	-26.6%	-1.9%	41.0%	-8.2%	70.1%	91.2%	48.2%	1.7%	91.0%	36.1%	26.9%	-9.2%	-8.5%	2.3%	2.27%
EPS	-47.0%	74.1%	1.7%	1.5%	1.1%	31.4%	-26.9%	-2.2%	40.3%	-8.8%	69.7%	91.1%	47.8%	1.6%	90.5%	37.0%	30.1%	-7.1%	-5.2%	4.7%	4.72%
FCF	1.5%	1.5%	1.2%	51.7%	-30.8%	-68.8%	-92.6%	-99.6%	-28.8%	2.5%	22.5%	448.9%	3.6%	87.6%	21.2%	21.0%	17.4%	15.9%	19.2%	7.2%	7.16%
EBITDA	-32.1%	54.6%	80.2%	63.3%	46.1%	5.1%	-5.3%	24.1%	60.8%	10.8%	54.7%	75.9%	43.9%	1.4%	78.0%	28.6%	22.6%	-9.0%	-6.2%	5.6%	5.56%
Op. Income	-35.9%	60.3%	91.3%	72.7%	52.3%	5.1%	-6.2%	26.1%	66.8%	11.0%	59.0%	81.2%	45.7%	1.5%	83.0%	29.9%	23.7%	-9.6%	-6.7%	5.7%	5.69%
OCF Growth	snapshot only																				4.29%
Asset Growth	snapshot only																				0.00%
Equity Growth	snapshot only																				0.00%
Debt Growth	snapshot only																				0.00%
Shares Change	snapshot only																				-2.34%
Dividend Growth	snapshot only																				9.39%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	4.1%	7.5%	9.1%	9.5%	10.5%	11.7%	12.8%	14.6%	16.0%	18.8%	20.6%	21.2%	20.5%	17.2%	15.1%	12.3%	10.1%	8.1%	7.1%	6.1%	6.06%
Revenue 5Y	4.5%	6.7%	7.6%	8.6%	9.6%	10.4%	11.5%	12.6%	13.3%	13.1%	12.9%	12.7%	12.1%	12.3%	11.9%	11.2%	10.9%	12.4%	13.7%	14.0%	14.02%
EPS 3Y	4.3%	25.6%	35.9%	22.9%	15.3%	17.2%	2.4%	6.8%	16.7%	27.8%	49.1%	67.3%	64.3%	47.0%	33.2%	36.8%	39.2%	30.9%	45.3%	39.9%	39.95%
EPS 5Y	7.5%	21.4%	28.1%	25.7%	24.6%	29.1%	20.8%	23.6%	27.7%	18.9%	25.5%	28.2%	26.0%	31.2%	28.2%	26.1%	25.0%	38.7%	43.0%	46.4%	46.38%
Net Income 3Y	3.6%	24.9%	35.0%	22.4%	15.1%	17.0%	2.3%	6.7%	16.7%	28.3%	49.5%	67.7%	64.8%	47.5%	33.6%	36.6%	38.4%	30.3%	43.8%	38.6%	38.57%
Net Income 5Y	7.0%	20.9%	27.5%	25.2%	24.1%	28.5%	20.3%	23.1%	27.4%	18.7%	25.2%	28.0%	26.1%	31.4%	28.3%	25.9%	24.5%	38.5%	42.3%	45.7%	45.67%
EBITDA 3Y	10.5%	24.7%	25.0%	12.9%	7.3%	10.4%	5.1%	8.8%	16.8%	21.6%	38.2%	52.7%	50.1%	41.0%	37.7%	41.1%	41.5%	34.4%	37.2%	33.7%	33.68%
EBITDA 5Y	10.2%	19.7%	20.5%	17.5%	17.2%	20.9%	19.2%	22.4%	26.0%	17.7%	23.4%	25.7%	23.3%	29.1%	26.2%	23.9%	23.0%	31.6%	34.6%	37.1%	37.07%
Gross Profit 3Y	9.8%	13.0%	12.2%	8.7%	8.5%	10.5%	9.5%	10.1%	12.7%	13.1%	18.4%	24.8%	25.5%	25.8%	24.5%	24.2%	22.8%	19.5%	20.0%	19.6%	19.57%
Gross Profit 5Y	9.5%	12.7%	13.3%	12.9%	13.4%	14.9%	15.0%	15.9%	16.4%	12.7%	13.7%	14.6%	14.5%	17.9%	17.4%	16.5%	16.0%	18.3%	19.5%	20.8%	20.77%
Op. Income 3Y	11.4%	27.2%	27.4%	13.6%	7.3%	10.6%	4.9%	9.0%	17.6%	23.2%	41.8%	58.0%	54.7%	43.5%	39.8%	43.7%	44.3%	36.4%	39.5%	35.5%	35.50%
Op. Income 5Y	11.8%	22.3%	22.9%	19.5%	19.1%	23.4%	21.4%	24.9%	28.6%	19.2%	25.3%	27.3%	24.6%	30.6%	27.4%	25.0%	24.0%	33.7%	37.3%	40.2%	40.19%
FCF 3Y	58.6%	49.4%	36.9%	28.5%	23.5%	0.9%	-38.4%	-73.9%	6.8%	39.6%	56.9%	45.3%	31.5%	26.4%	28.1%	34.8%	56.8%	95.8%	2.2%	7.4%	7.36%
FCF 5Y	25.7%	21.0%	20.7%	21.2%	34.0%	46.0%	46.1%	-35.5%	14.5%	29.1%	34.8%	33.8%	44.0%	46.1%	46.1%	57.4%	45.9%	42.7%	41.0%	31.8%	31.81%
OCF 3Y	48.5%	43.0%	33.7%	24.3%	18.7%	-1.3%	-30.0%	-39.0%	9.1%	37.4%	53.0%	45.4%	31.1%	25.7%	27.0%	33.9%	52.9%	85.9%	1.7%	2.2%	2.23%
OCF 5Y	24.3%	20.2%	20.3%	19.9%	27.4%	27.8%	7.4%	-6.9%	15.0%	27.7%	33.3%	31.3%	38.4%	39.5%	40.6%	49.1%	41.3%	39.0%	37.6%	30.6%	30.56%
Assets 3Y	13.8%	26.6%	26.6%	26.6%	26.6%	24.7%	24.7%	24.7%	24.7%	25.7%	25.7%	25.7%	25.7%	10.1%	10.1%	10.1%	10.1%	5.9%	5.9%	5.9%	5.94%
Assets 5Y	9.9%	18.1%	18.1%	18.1%	18.1%	18.7%	18.7%	18.7%	18.7%	23.2%	23.2%	23.2%	23.2%	18.2%	18.2%	18.2%	18.2%	13.7%	13.7%	13.7%	13.65%
Equity 3Y	10.4%	21.5%	21.5%	21.5%	21.5%	25.3%	25.3%	25.3%	25.3%	32.7%	32.7%	32.7%	32.7%	14.0%	14.0%	14.0%	14.0%	6.4%	6.4%	6.4%	6.35%
Book Value 3Y	11.1%	22.2%	22.3%	21.9%	21.7%	25.6%	25.4%	25.4%	25.3%	32.2%	32.4%	32.5%	32.3%	13.6%	13.7%	14.1%	14.7%	6.8%	7.5%	7.4%	7.41%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	55.6%	32.9%	22.1%	11.9%	9.6%	6.1%	4.1%	4.06%

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.82	0.93	0.78	0.76	0.74	0.81	0.77	0.78	0.79	0.87	0.87	0.86	0.86	0.93	0.96	0.95	0.94	0.93	0.92	0.90	0.897
Earnings Stability	0.40	0.72	0.59	0.54	0.54	0.81	0.53	0.58	0.64	0.77	0.62	0.64	0.71	0.64	0.67	0.79	0.85	0.80	0.83	0.94	0.942
Margin Stability	0.88	0.89	0.89	0.90	0.90	0.90	0.90	0.90	0.92	0.93	0.95	0.94	0.93	0.85	0.86	0.86	0.86	0.82	0.84	0.84	0.836
Rev. Growth Consistency	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	1.00	0.00	0.00	1.00	0.00	0.50	0.50	1.00	0.50	1.00	1.00	1.00	0.00	0.00	1.00	1.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.81	0.50	0.50	0.50	0.50	0.87	0.89	0.99	0.84	0.97	0.50	0.50	0.81	0.50	0.50	0.86	0.89	0.96	0.97	0.99	0.991
Earnings Smoothness	0.38	0.46	0.09	0.14	0.27	0.73	0.69	0.98	0.66	0.92	0.48	0.37	0.61	0.09	0.37	0.69	0.76	0.90	0.91	0.98	0.978
ROE Trend	-0.09	-0.01	0.03	0.01	-0.01	0.02	-0.03	0.00	0.04	-0.03	-0.00	0.05	0.04	0.16	0.16	0.12	0.08	0.07	0.05	0.05	0.049
Gross Margin Trend	-0.02	0.01	-0.00	-0.02	-0.03	-0.02	-0.04	-0.03	-0.00	-0.05	-0.00	0.06	0.07	0.15	0.14	0.13	0.12	0.10	0.08	0.05	0.052
FCF Margin Trend	0.12	0.12	0.09	0.07	-0.03	-0.09	-0.13	-0.15	-0.09	0.02	0.12	0.15	0.17	0.15	0.13	0.16	0.13	0.09	0.06	0.02	0.025
Sustainable Growth Rate	10.8%	15.7%	21.4%	19.1%	18.0%	15.4%	11.8%	14.0%	19.0%	9.0%	11.8%	15.4%	14.1%	19.4%	18.9%	16.7%	15.6%	14.9%	15.5%	16.9%	16.85%
Internal Growth Rate	9.1%	13.3%	19.1%	16.8%	15.6%	14.2%	10.5%	12.7%	18.0%	8.3%	11.1%	15.1%	13.6%	20.0%	19.3%	16.7%	15.4%	14.5%	15.2%	16.7%	16.74%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	2.52	1.54	1.12	1.20	0.88	0.43	0.19	0.09	0.51	1.49	1.57	1.30	1.27	0.96	0.96	1.13	1.18	1.23	1.24	1.15	1.154
FCF/OCF	0.96	0.96	0.94	0.94	0.89	0.82	0.54	0.06	0.77	0.88	0.93	0.93	0.96	0.97	0.96	0.95	0.96	0.96	0.97	0.98	0.980
FCF/Net Income	snapshot only																				1.132
OCF/EBITDA	snapshot only																				1.015
CapEx/Revenue	0.8%	0.9%	1.1%	1.1%	1.2%	1.0%	0.9%	0.9%	1.7%	1.8%	1.7%	1.7%	0.9%	0.7%	0.9%	1.3%	1.2%	1.2%	0.8%	0.6%	0.56%
CapEx/Depreciation	snapshot only																				0.474
Accruals Ratio	-0.13	-0.06	-0.02	-0.03	0.02	0.07	0.08	0.10	0.07	-0.05	-0.08	-0.05	-0.05	0.01	0.01	-0.03	-0.04	-0.05	-0.05	-0.04	-0.037
Sloan Accruals	snapshot only																				-0.011
Cash Flow Adequacy	snapshot only																				2.725
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.3%	0.8%	0.8%	0.9%	0.7%	1.1%	1.4%	2.2%	1.7%	1.2%	1.3%	1.52%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.10	$0.18	$0.26	$0.36	$0.38	$0.42	$0.47	$0.50	$0.50	$0.51	$0.53	$0.57
Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	20.5%	26.1%	28.1%	37.1%	29.4%	32.4%	37.5%	40.3%	42.0%	41.0%	40.1%	40.08%
FCF Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	15.6%	17.9%	23.1%	30.3%	31.6%	35.1%	34.7%	35.5%	35.5%	34.1%	35.4%	35.42%
Total Payout Ratio	1.3%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	20.5%	26.1%	28.1%	37.1%	29.4%	47.4%	76.3%	1.2%	1.3%	1.5%	79.7%	79.70%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	0	0	0	0	1	1	1	1	1	1	1	1
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	2.81	1.38	0.83	0.40	0.32	0.17	0.11	0.107
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.5%	1.4%	4.5%	3.4%	3.1%	1.3%	1.25%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.0%	-0.0%	0.5%	1.4%	4.5%	3.4%	3.1%	1.3%	1.25%
Total Shareholder Return	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.3%	0.8%	0.8%	0.9%	0.7%	1.5%	2.7%	6.7%	5.1%	4.3%	2.5%	2.52%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.76	0.86	0.89	0.89	0.86	0.90	0.86	0.87	0.89	0.85	0.86	0.86	0.86	0.88	0.88	0.88	0.87	0.87	0.86	0.86	0.857
Interest Burden (EBT/EBIT)	0.99	1.00	1.21	1.24	1.24	1.20	0.98	0.99	1.01	1.04	1.05	1.05	1.07	1.06	1.07	1.08	1.08	1.08	1.08	1.07	1.072
EBIT Margin	0.10	0.15	0.15	0.13	0.12	0.13	0.12	0.13	0.16	0.12	0.16	0.21	0.22	0.28	0.28	0.27	0.27	0.25	0.26	0.27	0.269
Asset Turnover	1.07	0.90	0.96	1.01	1.07	0.91	0.96	1.02	1.07	0.91	0.92	0.95	0.95	0.90	0.92	0.89	0.89	0.92	0.94	0.97	0.969
Equity Multiplier	1.29	1.33	1.33	1.33	1.33	1.24	1.24	1.24	1.24	1.17	1.17	1.17	1.17	1.17	1.17	1.17	1.17	1.18	1.18	1.18	1.175

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$0.22	$0.40	$0.55	$0.49	$0.46	$0.53	$0.40	$0.48	$0.65	$0.48	$0.68	$0.92	$0.96	$1.28	$1.30	$1.26	$1.25	$1.19	$1.24	$1.32	$1.32
Book Value/Share	$2.08	$3.09	$3.09	$3.08	$3.09	$3.80	$3.79	$3.79	$3.78	$4.82	$4.82	$4.83	$4.81	$4.53	$4.53	$4.58	$4.65	$4.64	$4.70	$4.69	$4.98
Tangible Book/Share	$1.94	$2.97	$2.97	$2.97	$2.97	$3.69	$3.68	$3.68	$3.67	$4.72	$4.73	$4.74	$4.71	$4.44	$4.45	$4.50	$4.56	$4.54	$4.61	$4.60	$4.60
Revenue/Share	$2.76	$3.10	$3.31	$3.47	$3.68	$3.89	$4.11	$4.35	$4.55	$4.58	$4.64	$4.79	$4.78	$4.93	$5.00	$4.93	$5.00	$4.99	$5.21	$5.35	$5.53
FCF/Share	$0.52	$0.60	$0.58	$0.55	$0.36	$0.19	$0.04	$0.00	$0.26	$0.64	$1.00	$1.12	$1.18	$1.19	$1.20	$1.36	$1.42	$1.41	$1.49	$1.49	$1.58
OCF/Share	$0.55	$0.62	$0.62	$0.59	$0.41	$0.23	$0.08	$0.04	$0.33	$0.72	$1.08	$1.20	$1.22	$1.23	$1.25	$1.43	$1.48	$1.47	$1.53	$1.52	$1.63
Cash/Share	$0.50	$1.27	$1.27	$1.27	$1.27	$1.81	$1.80	$1.80	$1.80	$2.63	$2.64	$2.64	$2.63	$2.66	$2.67	$2.70	$2.74	$2.73	$2.77	$2.76	$3.50
EBITDA/Share	$0.33	$0.52	$0.56	$0.49	$0.48	$0.54	$0.53	$0.61	$0.77	$0.60	$0.81	$1.07	$1.11	$1.43	$1.44	$1.39	$1.39	$1.33	$1.40	$1.50	$1.50
Debt/Share	$0.30	$0.19	$0.19	$0.19	$0.19	$0.15	$0.15	$0.15	$0.15	$0.15	$0.15	$0.15	$0.15	$0.14	$0.14	$0.15	$0.15	$0.15	$0.15	$0.15	$0.15
Net Debt/Share	$-0.20	$-1.08	$-1.08	$-1.08	$-1.08	$-1.66	$-1.65	$-1.65	$-1.65	$-2.48	$-2.49	$-2.49	$-2.48	$-2.52	$-2.52	$-2.55	$-2.59	$-2.58	$-2.62	$-2.61	$-2.61

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	34.498
Altman Z-Prime	snapshot only																				62.851
Piotroski F-Score	6	7	7	7	6	7	5	5	7	6	8	7	7	5	5	7	7	4	6	7	7
Beneish M-Score	-3.17	-2.45	-2.20	-2.22	-2.10	-2.07	-1.90	-1.85	-2.08	-2.14	-2.71	-2.65	-2.53	-2.78	-2.57	-2.82	-2.81	-2.70	-2.73	-2.64	-2.637
Ohlson O-Score	snapshot only																				-13.149
ROIC (Greenblatt)	snapshot only																				33.79%
Net-Net WC	snapshot only																				$3.70
EVA	snapshot only																				$36755817.68

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AA+
Credit Score	95.34	95.85	96.12	96.51	96.55	96.42	96.36	92.01	95.42	95.82	93.62	93.26	93.08	92.96	93.36	93.63	93.21	92.98	92.62	91.97	91.967
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				-1.661
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				82
Sector Credit Rank	snapshot only																				88

NSSC NASDAQ

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet